Yoma Strategic Holdings Ltd
SGX:Z59
Cash Flow Statement
Cash Flow Statement
Yoma Strategic Holdings Ltd
| Sep-2003 | Dec-2003 | Mar-2004 | Jun-2004 | Sep-2004 | Dec-2004 | Mar-2005 | Jun-2005 | Sep-2005 | Dec-2005 | Mar-2006 | Jun-2006 | Sep-2006 | Dec-2006 | Mar-2007 | Jun-2007 | Sep-2007 | Dec-2007 | Mar-2008 | Jun-2008 | Sep-2008 | Dec-2008 | Mar-2009 | Jun-2009 | Sep-2009 | Dec-2009 | Mar-2010 | Jun-2010 | Sep-2010 | Dec-2010 | Mar-2011 | Jun-2011 | Sep-2011 | Dec-2011 | Mar-2012 | Jun-2012 | Sep-2012 | Dec-2012 | Mar-2013 | Jun-2013 | Sep-2013 | Dec-2013 | Mar-2014 | Jun-2014 | Sep-2014 | Dec-2014 | Mar-2015 | Jun-2015 | Sep-2015 | Dec-2015 | Mar-2016 | Jun-2016 | Sep-2016 | Dec-2016 | Mar-2017 | Jun-2017 | Sep-2017 | Dec-2017 | Mar-2018 | Jun-2018 | Sep-2018 | Dec-2018 | Mar-2019 | Jun-2019 | Sep-2019 | Mar-2020 | Sep-2020 | Mar-2021 | Sep-2021 | Mar-2022 | Sep-2022 | Mar-2023 | Sep-2023 | Mar-2024 | Sep-2024 | Mar-2025 | Sep-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Income |
(1)
|
0
|
113
|
114
|
115
|
114
|
1
|
0
|
(1)
|
(1)
|
(0)
|
(3)
|
(3)
|
(12)
|
(9)
|
(10)
|
(10)
|
13
|
12
|
11
|
15
|
1
|
1
|
2
|
(2)
|
(2)
|
1
|
1
|
1
|
1
|
2
|
3
|
4
|
6
|
5
|
6
|
1
|
3
|
12
|
11
|
19
|
22
|
19
|
20
|
28
|
28
|
28
|
30
|
17
|
30
|
33
|
32
|
37
|
19
|
32
|
32
|
31
|
44
|
17
|
6
|
31
|
7
|
42
|
36
|
(37)
|
(75)
|
(123)
|
(70)
|
(16)
|
(12)
|
(29)
|
(81)
|
(83)
|
21
|
10
|
14
|
17
|
|
| Depreciation & Amortization |
0
|
(0)
|
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
0
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
2
|
2
|
2
|
3
|
3
|
4
|
5
|
6
|
6
|
7
|
8
|
8
|
8
|
9
|
8
|
9
|
9
|
9
|
10
|
12
|
14
|
17
|
26
|
18
|
17
|
14
|
11
|
18
|
25
|
14
|
12
|
12
|
12
|
|
| Stock-Based Compensation |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
6
|
0
|
0
|
0
|
3
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
1
|
0
|
1
|
1
|
0
|
1
|
|
| Other Non-Cash Items |
2
|
135
|
(116)
|
22
|
15
|
(118)
|
133
|
(1)
|
0
|
(0)
|
0
|
2
|
3
|
11
|
9
|
9
|
9
|
0
|
(1)
|
(1)
|
(5)
|
(5)
|
(3)
|
(3)
|
1
|
2
|
(0)
|
0
|
0
|
0
|
(2)
|
(2)
|
(2)
|
(2)
|
1
|
2
|
7
|
7
|
1
|
(0)
|
(6)
|
(5)
|
(1)
|
(5)
|
(12)
|
(12)
|
(12)
|
(19)
|
(13)
|
(18)
|
(18)
|
(4)
|
(7)
|
7
|
(13)
|
(22)
|
(21)
|
(55)
|
(19)
|
(19)
|
(50)
|
(12)
|
(43)
|
(27)
|
15
|
28
|
72
|
57
|
(16)
|
(16)
|
13
|
45
|
38
|
11
|
14
|
16
|
36
|
|
| Cash Taxes Paid |
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
2
|
2
|
2
|
3
|
3
|
2
|
3
|
2
|
2
|
3
|
2
|
1
|
2
|
1
|
2
|
2
|
2
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
2
|
3
|
5
|
4
|
4
|
6
|
|
| Cash Interest Paid |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
2
|
2
|
3
|
4
|
5
|
5
|
6
|
8
|
8
|
8
|
9
|
10
|
13
|
16
|
17
|
23
|
27
|
39
|
22
|
13
|
14
|
18
|
33
|
40
|
15
|
14
|
13
|
12
|
|
| Change in Working Capital |
0
|
2
|
(58)
|
(2)
|
3
|
(3)
|
58
|
(4)
|
(3)
|
0
|
(0)
|
0
|
3
|
3
|
3
|
3
|
(1)
|
2
|
(0)
|
(0)
|
1
|
(2)
|
(1)
|
(0)
|
(1)
|
0
|
1
|
0
|
1
|
(1)
|
0
|
1
|
4
|
9
|
9
|
15
|
5
|
(6)
|
(13)
|
(29)
|
(32)
|
(28)
|
(43)
|
(38)
|
(42)
|
(50)
|
(33)
|
(23)
|
(14)
|
(18)
|
(9)
|
(23)
|
(6)
|
19
|
23
|
22
|
14
|
(0)
|
(8)
|
(2)
|
28
|
2
|
11
|
5
|
(10)
|
33
|
48
|
15
|
18
|
28
|
38
|
39
|
72
|
59
|
15
|
(18)
|
(3)
|
|
| Cash from Operating Activities |
1
N/A
|
137
+17 075%
|
(61)
N/A
|
134
N/A
|
133
-1%
|
(7)
N/A
|
191
N/A
|
(4)
N/A
|
(4)
+8%
|
(1)
+73%
|
(0)
+90%
|
(0)
-100%
|
2
N/A
|
2
N/A
|
3
+8%
|
2
-8%
|
(1)
N/A
|
16
N/A
|
11
-32%
|
10
-2%
|
12
+13%
|
(5)
N/A
|
(1)
+80%
|
(0)
+70%
|
(1)
-133%
|
1
N/A
|
3
+164%
|
3
-14%
|
3
+28%
|
(0)
N/A
|
1
N/A
|
2
+163%
|
7
+233%
|
13
+89%
|
15
+16%
|
23
+48%
|
14
-40%
|
5
-61%
|
(1)
N/A
|
(17)
-2 800%
|
(17)
+3%
|
(10)
+39%
|
(23)
-128%
|
(21)
+11%
|
(24)
-16%
|
(32)
-33%
|
(15)
+54%
|
(10)
+34%
|
(8)
+22%
|
(2)
+79%
|
10
N/A
|
10
+0%
|
30
+191%
|
51
+72%
|
49
-4%
|
39
-19%
|
32
-18%
|
(3)
N/A
|
(1)
+68%
|
(7)
-643%
|
17
N/A
|
6
-66%
|
20
+232%
|
26
+34%
|
(19)
N/A
|
3
N/A
|
23
+729%
|
21
-8%
|
4
-80%
|
13
+208%
|
33
+155%
|
21
-36%
|
52
+150%
|
105
+100%
|
51
-51%
|
24
-54%
|
62
+163%
|
|
| Investing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(1)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(1)
|
(2)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(7)
|
(11)
|
(12)
|
(16)
|
(10)
|
(70)
|
(78)
|
(80)
|
(85)
|
(21)
|
(19)
|
(20)
|
(18)
|
(20)
|
(20)
|
(19)
|
(26)
|
(19)
|
(23)
|
(20)
|
(16)
|
(26)
|
(27)
|
(25)
|
(22)
|
(53)
|
(49)
|
(18)
|
(2)
|
(4)
|
(13)
|
(22)
|
(26)
|
(26)
|
(16)
|
(11)
|
|
| Other Items |
(0)
|
0
|
147
|
(2)
|
2
|
2
|
(144)
|
4
|
1
|
1
|
1
|
(1)
|
0
|
(1)
|
1
|
0
|
0
|
(12)
|
(11)
|
0
|
(12)
|
1
|
0
|
0
|
(3)
|
0
|
(3)
|
(3)
|
0
|
(1)
|
1
|
1
|
1
|
(1)
|
(0)
|
(40)
|
(72)
|
(73)
|
(89)
|
(55)
|
(32)
|
(37)
|
(27)
|
(25)
|
(43)
|
(46)
|
(106)
|
(114)
|
(102)
|
(97)
|
(38)
|
(41)
|
(45)
|
(45)
|
(50)
|
(60)
|
(7)
|
(101)
|
(158)
|
(165)
|
(254)
|
(173)
|
(181)
|
(162)
|
(108)
|
(59)
|
(96)
|
(57)
|
(23)
|
(5)
|
5
|
70
|
76
|
(5)
|
(5)
|
7
|
1
|
|
| Cash from Investing Activities |
(0)
N/A
|
0
N/A
|
147
+48 800%
|
(2)
N/A
|
2
N/A
|
2
+6%
|
(144)
N/A
|
4
N/A
|
1
-89%
|
0
-20%
|
1
+100%
|
(1)
N/A
|
0
N/A
|
(1)
N/A
|
1
N/A
|
1
N/A
|
(0)
N/A
|
(12)
-3 833%
|
(12)
+1%
|
(12)
-3%
|
(12)
-2%
|
(0)
+97%
|
0
N/A
|
0
N/A
|
(3)
N/A
|
(0)
+97%
|
(5)
-4 500%
|
(4)
+9%
|
(1)
+74%
|
(2)
-73%
|
1
N/A
|
1
-17%
|
1
N/A
|
(1)
N/A
|
(0)
+69%
|
(41)
-10 050%
|
(73)
-80%
|
(74)
-2%
|
(91)
-22%
|
(57)
+37%
|
(34)
+40%
|
(44)
-29%
|
(37)
+16%
|
(37)
+1%
|
(59)
-60%
|
(57)
+4%
|
(176)
-212%
|
(192)
-9%
|
(182)
+5%
|
(183)
0%
|
(59)
+68%
|
(60)
-2%
|
(64)
-6%
|
(63)
+2%
|
(70)
-11%
|
(79)
-14%
|
(26)
+68%
|
(127)
-393%
|
(177)
-39%
|
(188)
-6%
|
(274)
-46%
|
(188)
+31%
|
(207)
-10%
|
(189)
+9%
|
(133)
+30%
|
(81)
+39%
|
(148)
-84%
|
(106)
+28%
|
(40)
+62%
|
(7)
+83%
|
1
N/A
|
57
+4 959%
|
53
-7%
|
(31)
N/A
|
(31)
0%
|
(9)
+71%
|
(10)
-10%
|
|
| Financing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
80
|
81
|
163
|
163
|
0
|
82
|
0
|
0
|
0
|
76
|
76
|
187
|
202
|
127
|
127
|
1
|
1
|
1
|
1
|
1
|
0
|
0
|
60
|
60
|
60
|
60
|
0
|
13
|
40
|
42
|
137
|
137
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Net Issuance of Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2
|
(0)
|
(1)
|
(1)
|
(3)
|
(1)
|
(1)
|
2
|
(1)
|
2
|
2
|
(1)
|
2
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
0
|
0
|
0
|
(12)
|
(11)
|
(11)
|
(5)
|
15
|
15
|
14
|
7
|
7
|
28
|
40
|
49
|
53
|
61
|
52
|
57
|
58
|
38
|
68
|
66
|
91
|
92
|
90
|
169
|
127
|
134
|
(21)
|
9
|
66
|
17
|
(24)
|
(13)
|
(89)
|
(102)
|
(38)
|
(14)
|
14
|
20
|
|
| Cash Paid for Dividends |
0
|
(1)
|
0
|
(54)
|
0
|
(100)
|
(100)
|
(46)
|
0
|
0
|
(2)
|
(20)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(2)
|
(2)
|
(2)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(5)
|
(5)
|
(5)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(3)
|
(3)
|
(3)
|
0
|
(3)
|
(3)
|
(3)
|
0
|
(3)
|
(3)
|
(3)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(13)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
0
|
1
|
2
|
(1)
|
(3)
|
(0)
|
(4)
|
(5)
|
(9)
|
(18)
|
(22)
|
(24)
|
(14)
|
(14)
|
(9)
|
52
|
57
|
75
|
101
|
12
|
(3)
|
(20)
|
(13)
|
(2)
|
16
|
15
|
2
|
(14)
|
37
|
30
|
(14)
|
(19)
|
(17)
|
(30)
|
|
| Cash from Financing Activities |
0
N/A
|
(1)
N/A
|
0
N/A
|
(54)
N/A
|
0
N/A
|
(100)
N/A
|
(100)
0%
|
(46)
+54%
|
0
N/A
|
0
N/A
|
(2)
N/A
|
(33)
-1 313%
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
2
N/A
|
1
-45%
|
1
-33%
|
(1)
N/A
|
(3)
-288%
|
(2)
+35%
|
(2)
-15%
|
2
N/A
|
(1)
N/A
|
2
N/A
|
2
+28%
|
(1)
N/A
|
2
N/A
|
(2)
N/A
|
(2)
+6%
|
(1)
+25%
|
(1)
+17%
|
(1)
N/A
|
79
N/A
|
80
+1%
|
161
+102%
|
162
+1%
|
70
-57%
|
65
-7%
|
(17)
N/A
|
(11)
+37%
|
10
N/A
|
91
+774%
|
92
+1%
|
193
+111%
|
207
+7%
|
155
-25%
|
164
+5%
|
45
-73%
|
45
+0%
|
41
-9%
|
27
-33%
|
30
+9%
|
42
+39%
|
21
-49%
|
116
+454%
|
175
+50%
|
205
+18%
|
223
+9%
|
187
-16%
|
191
+2%
|
160
-16%
|
156
-2%
|
103
-34%
|
144
+41%
|
82
-43%
|
33
-60%
|
(21)
N/A
|
(28)
-32%
|
(52)
-88%
|
(72)
-38%
|
(51)
+29%
|
(33)
+36%
|
(3)
+90%
|
(10)
-211%
|
|
| Change in Cash | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Effect of Foreign Exchange Rates |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(1)
|
0
|
(1)
|
0
|
(0)
|
(0)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
0
|
(1)
|
(0)
|
(0)
|
0
|
1
|
(0)
|
(4)
|
(2)
|
(2)
|
(2)
|
(2)
|
(40)
|
(26)
|
(16)
|
(31)
|
|
| Net Change in Cash |
1
N/A
|
137
+22 733%
|
86
-37%
|
78
-9%
|
80
+2%
|
(105)
N/A
|
(53)
+49%
|
(46)
+14%
|
(49)
-8%
|
(1)
+99%
|
(2)
-129%
|
(34)
-2 000%
|
(30)
+12%
|
(31)
-3%
|
3
N/A
|
3
-7%
|
(2)
N/A
|
6
N/A
|
0
-96%
|
(1)
N/A
|
(1)
-44%
|
(8)
-531%
|
(2)
+71%
|
(2)
+17%
|
(1)
+30%
|
0
N/A
|
0
N/A
|
1
+600%
|
2
+114%
|
0
-73%
|
(0)
N/A
|
1
N/A
|
6
+540%
|
11
+70%
|
14
+28%
|
60
+331%
|
19
-68%
|
91
+366%
|
69
-23%
|
(5)
N/A
|
14
N/A
|
(71)
N/A
|
(71)
+0%
|
(47)
+33%
|
8
N/A
|
3
-59%
|
2
-26%
|
5
+112%
|
(35)
N/A
|
(21)
+39%
|
(5)
+77%
|
(5)
-4%
|
6
N/A
|
16
+167%
|
9
-44%
|
1
-86%
|
27
+2 158%
|
(15)
N/A
|
(4)
+74%
|
10
N/A
|
(34)
N/A
|
6
N/A
|
2
-56%
|
(3)
N/A
|
5
N/A
|
25
+397%
|
19
-24%
|
(4)
N/A
|
(8)
-86%
|
(17)
-124%
|
4
N/A
|
23
+501%
|
31
+31%
|
(18)
N/A
|
(38)
-113%
|
(5)
+88%
|
12
N/A
|
|
| Free Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
1
N/A
|
137
+17 075%
|
(61)
N/A
|
134
N/A
|
133
-1%
|
(7)
N/A
|
191
N/A
|
(4)
N/A
|
(4)
+5%
|
(1)
+71%
|
(0)
+91%
|
(0)
-100%
|
2
N/A
|
2
-4%
|
2
N/A
|
2
-9%
|
(1)
N/A
|
15
N/A
|
10
-34%
|
10
-5%
|
11
+15%
|
(6)
N/A
|
(1)
+80%
|
(1)
+58%
|
(1)
-100%
|
1
N/A
|
1
+133%
|
1
N/A
|
2
+50%
|
(1)
N/A
|
1
N/A
|
2
+200%
|
7
+283%
|
13
+88%
|
15
+16%
|
23
+49%
|
13
-41%
|
4
-68%
|
(2)
N/A
|
(20)
-717%
|
(19)
+3%
|
(18)
+8%
|
(34)
-94%
|
(33)
+2%
|
(40)
-21%
|
(43)
-6%
|
(85)
-100%
|
(87)
-2%
|
(88)
-1%
|
(87)
+1%
|
(11)
+88%
|
(9)
+17%
|
10
N/A
|
33
+228%
|
29
-12%
|
20
-32%
|
13
-34%
|
(29)
N/A
|
(20)
+31%
|
(30)
-47%
|
(3)
+90%
|
(10)
-215%
|
(7)
+31%
|
(1)
+89%
|
(43)
-5 866%
|
(19)
+56%
|
(30)
-60%
|
(28)
+7%
|
(14)
+51%
|
11
N/A
|
29
+169%
|
8
-72%
|
30
+267%
|
78
+162%
|
25
-68%
|
8
-69%
|
51
+552%
|
|